{ "ticker": { "uuid": "f39a046b-3ea4-43ab-b664-ce3aa058a74b", "symbol": "P7V", "name": "Photon Energy N.V.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/f39a046b-3ea4-43ab-b664-ce3aa058a74b/", "api_url": "https://sharemaestro.com/factors/api/tickers/f39a046b-3ea4-43ab-b664-ce3aa058a74b/" }, "ticker_metadata": { "id": 19963, "uuid": "f39a046b-3ea4-43ab-b664-ce3aa058a74b", "symbol": "P7V", "name": "Photon Energy N.V.", "asset_type": "equity", "market_cap": 21010998, "stock_exchange_id": 8, "industry": "Solar", "sector": "Technology", "description": "Photon Energy N.V., through its subsidiaries, builds and optimizes solar power plants and energy storage systems in the Czech Republic, Hungary, Poland, Australia, Romania, the Slovak Republic, Germany, New Zealand, and internationally. It operates through Engineering; Technology; Investments; Operations & Maintenance; New Energy; and Other segments. The company invests in and generates electricity through photovoltaic power plants, which has a combined capacity of 129.6 MWp. It also engages in the development, engineering, construction, and installation of turnkey photovoltaic systems; operation, maintenance, and supervision of photovoltaic power plants; and provision of inverter cardio, and monitoring and control services. In addition, the company engages in the wholesale, import, and export of FVE components; and project development, water technology, and other activities. Further, it provides capacity market, energy trading, and real-time asset aggregator services; asset management and battery energy storage system optimization; energy flexibility monetization, energy offtake, and clean energy supply and power purchase agreement solutions; water and wastewater treatment, water body management, water well, and consulting services; and PFAS management and environmental remediation solutions. Photon Energy N.V. was founded in 2008 and is headquartered in Amsterdam, the Netherlands.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f39a046b-3ea4-43ab-b664-ce3aa058a74b", "symbol": "P7V", "name": "Photon Energy N.V.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/f39a046b-3ea4-43ab-b664-ce3aa058a74b/", "api_url": "https://sharemaestro.com/factors/api/tickers/f39a046b-3ea4-43ab-b664-ce3aa058a74b/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.47, "value": 0.47, "quality": 0.49, "momentum": 0.47, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.33, "market_cap": 19888469.7, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0219, "shareholder_yield": 0, "roe": -0.3307, "piotroski_f_score": 3, "momentum_12_1": -0.6183, "volatility_252d": 0.5014 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:30.135190+00:00", "batch_id": "" }, "size": { "price_close": 0.33, "market_cap": 19888469.7, "market_cap_usd": 19888469.7, "enterprise_value": 188276469.7, "shares_outstanding": 60268090, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3769, "ptbv_ratio": 0.3769, "ps_ratio": 0.2206, "pcf_ratio": 0.9669, "pfcf_ratio": 1.6137, "ev_ebitda": 45.676, "ev_ebit": -19.5247, "ev_sales": 2.0887, "ev_fcf": 15.276, "earnings_yield": null, "fcf_yield": 0.0655, "price_to_sales": 0.2206, "price_to_book": 0.3769, "price_to_cashflow": 0.9669, "ebitda_to_ev": 0.0219, "sales_yield": 0.4788 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.2873, "total_yield": 0.2873 }, "quality": { "gross_margin": 0.5213, "operating_margin": -0.107, "net_margin": -0.1936, "ebitda_margin": 0.0457, "fcf_margin": 0.1367, "roe": -0.3307, "roa": -0.0644, "roic": -0.0327, "roc_greenblatt": null, "asset_turnover": 0.3327, "cash_conversion": -0.7063, "accruals_ratio": -0.1403, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.4675, "revenue_stability_5y": 0.1251, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1734, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 40.851, "debt_to_assets": 0.6335, "interest_coverage": -0.8646, "current_ratio": 0.9637, "quick_ratio": 0.9637, "net_debt": 168388000, "local_beta": -0.0553, "volatility_252d": 0.5014, "volatility_60d": 1.2598, "max_drawdown_12m": -0.6623, "risk_adjusted_momentum": -1.2331 }, "growth": { "revenue_growth_1y": 0.0025, "revenue_growth_3y_cagr": -0.0178, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.786, "book_value_growth_1y": -0.1318, "revenue_growth": 0.0025, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1, "price_return_3m": 0, "price_return_6m": -0.2414, "price_return_9m": -0.4811, "price_return_12m": -0.5802, "price_return_12m_ex1m": -0.6183, "momentum_6m": -0.2414, "momentum_12m": -0.5802, "momentum_12_1": -0.6183, "distance_from_52w_high": -0.5714, "distance_from_52w_low": 0.2692, "relative_strength": -0.5989 }, "raw_ttm": { "revenue_ttm": 90141000, "gross_profit_ttm": 46990000, "ebit_ttm": -9643000, "ebitda_ttm": 4122000, "net_income_ttm": -17451000, "eps_diluted_ttm": -0.2896, "operating_cash_flow_ttm": 20569000, "capital_expenditure_ttm": -8244000, "fcf_ttm": 12325000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11153000, "cash_and_equivalents": 3245000, "total_current_assets": 47116000, "total_current_liabilities": 48891000, "net_ppe": null, "total_assets": 270930000, "total_debt": 171633000, "total_equity": 52765000, "net_working_capital": 10210000, "book_value_per_share": 0.8755, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.8755 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 53, "quality_composite": 51, "momentum_composite": 53, "growth_composite": 52, "yield_composite": 51, "svqf_composite": 54, "vc1_composite": 53, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.4799, "os_score": 0.47, "value_percentile": 0.47, "quality_percentile": 0.49, "momentum_percentile": 0.47, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 93, "all_cap_buyback_rank": 69, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8050, "ticker_id": 19963, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:30.135190+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.33, "market_cap": 19888469.7, "market_cap_usd": 19888469.7, "enterprise_value": 188276469.7, "shares_outstanding": 60268090, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.37692542, "ptbv_ratio": 0.37692542, "ps_ratio": 0.22063733, "pcf_ratio": 0.96691476, "pfcf_ratio": 1.61366894, "ev_ebitda": 45.67599944, "ev_ebit": -19.52467797, "ev_sales": 2.0886885, "ev_fcf": 15.27598131, "earnings_yield": null, "fcf_yield": 0.06546224, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.28725186, "total_yield": 0.28725186, "gross_margin": 0.52129442, "operating_margin": -0.10697685, "net_margin": -0.1935967, "ebitda_margin": 0.04572836, "fcf_margin": 0.13673023, "roe": -0.3307306, "roa": -0.06441147, "roic": -0.03270247, "roc_greenblatt": null, "asset_turnover": 0.33270956, "cash_conversion": -0.70626325, "accruals_ratio": -0.14033145, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 40.85104318, "debt_to_assets": 0.63349574, "interest_coverage": -0.86461042, "current_ratio": 0.96369475, "quick_ratio": 0.96369475, "net_debt": 168388000, "revenue_growth_1y": 0.00249119, "revenue_growth_3y_cagr": -0.01781681, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.78602561, "book_value_growth_1y": -0.13184612, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.467543, "revenue_stability_5y": 0.125062, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1, "price_return_3m": 0, "price_return_6m": -0.24137931, "price_return_9m": -0.48113208, "price_return_12m": -0.58015267, "price_return_12m_ex1m": -0.61832061, "distance_from_52w_high": -0.57142857, "distance_from_52w_low": 0.26923077, "relative_strength": -0.59885664, "local_beta": -0.0553, "volatility_252d": 0.501444, "volatility_60d": 1.259836, "max_drawdown_12m": -0.66233766, "revenue_ttm": 90141000, "gross_profit_ttm": 46990000, "ebit_ttm": -9643000, "ebitda_ttm": 4122000, "net_income_ttm": -17451000, "eps_diluted_ttm": -0.28955621, "operating_cash_flow_ttm": 20569000, "capital_expenditure_ttm": -8244000, "fcf_ttm": 12325000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11153000, "cash_and_equivalents": 3245000, "total_current_assets": 47116000, "total_current_liabilities": 48891000, "net_ppe": null, "total_assets": 270930000, "total_debt": 171633000, "total_equity": 52765000, "net_working_capital": 10210000, "book_value_per_share": 0.87550477, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.87550477, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 51, "momentum_composite": 53, "growth_composite": 52, "yield_composite": 51, "svqf_composite": 54, "vc1_composite": 53, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 93, "all_cap_buyback_rank": 69, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.33, "os": 0.47, "value": 0.47, "quality": 0.49, "momentum": 0.47, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3307, "momentum_12_1": -0.6183, "complete_fields": { "id": 8050, "ticker_id": 19963, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:30.135190+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.33, "market_cap": 19888469.7, "market_cap_usd": 19888469.7, "enterprise_value": 188276469.7, "shares_outstanding": 60268090, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.37692542, "ptbv_ratio": 0.37692542, "ps_ratio": 0.22063733, "pcf_ratio": 0.96691476, "pfcf_ratio": 1.61366894, "ev_ebitda": 45.67599944, "ev_ebit": -19.52467797, "ev_sales": 2.0886885, "ev_fcf": 15.27598131, "earnings_yield": null, "fcf_yield": 0.06546224, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.28725186, "total_yield": 0.28725186, "gross_margin": 0.52129442, "operating_margin": -0.10697685, "net_margin": -0.1935967, "ebitda_margin": 0.04572836, "fcf_margin": 0.13673023, "roe": -0.3307306, "roa": -0.06441147, "roic": -0.03270247, "roc_greenblatt": null, "asset_turnover": 0.33270956, "cash_conversion": -0.70626325, "accruals_ratio": -0.14033145, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 40.85104318, "debt_to_assets": 0.63349574, "interest_coverage": -0.86461042, "current_ratio": 0.96369475, "quick_ratio": 0.96369475, "net_debt": 168388000, "revenue_growth_1y": 0.00249119, "revenue_growth_3y_cagr": -0.01781681, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.78602561, "book_value_growth_1y": -0.13184612, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.467543, "revenue_stability_5y": 0.125062, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1, "price_return_3m": 0, "price_return_6m": -0.24137931, "price_return_9m": -0.48113208, "price_return_12m": -0.58015267, "price_return_12m_ex1m": -0.61832061, "distance_from_52w_high": -0.57142857, "distance_from_52w_low": 0.26923077, "relative_strength": -0.59885664, "local_beta": -0.0553, "volatility_252d": 0.501444, "volatility_60d": 1.259836, "max_drawdown_12m": -0.66233766, "revenue_ttm": 90141000, "gross_profit_ttm": 46990000, "ebit_ttm": -9643000, "ebitda_ttm": 4122000, "net_income_ttm": -17451000, "eps_diluted_ttm": -0.28955621, "operating_cash_flow_ttm": 20569000, "capital_expenditure_ttm": -8244000, "fcf_ttm": 12325000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11153000, "cash_and_equivalents": 3245000, "total_current_assets": 47116000, "total_current_liabilities": 48891000, "net_ppe": null, "total_assets": 270930000, "total_debt": 171633000, "total_equity": 52765000, "net_working_capital": 10210000, "book_value_per_share": 0.87550477, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.87550477, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 51, "momentum_composite": 53, "growth_composite": 52, "yield_composite": 51, "svqf_composite": 54, "vc1_composite": 53, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 93, "all_cap_buyback_rank": 69, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": 90141000, "cost_of_revenue": 43151000, "gross_profit": 46990000, "ebit": -9642000, "ebitda": 4124000, "pretax_income": null, "tax_provision": null, "net_income": -17401000, "net_income_to_common": -17401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3245000, "total_current_assets": 47116000, "total_assets": 270930000, "short_term_debt": 15230000, "long_term_debt": 151013000, "total_debt": 171633000, "total_liabilities": null, "total_equity": 52765000, "shares_outstanding": 60268090, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20570000, "capital_expenditure": -7457000, "free_cash_flow": 13113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5713000 }, "complete_fields": { "id": 388535, "ticker_id": 19963, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4124000", "netIncome": "-17401000", "grossProfit": "46990000", "totalRevenue": "90141000", "costOfRevenue": "43151000", "interestExpense": "11155000", "operatingIncome": "-9642000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10076000" }, "balance": { "totalDebt": "171633000", "totalAssets": "270930000", "longTermDebt": "151013000", "shortTermDebt": "15230000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "60268090", "totalCurrentAssets": "47116000", "totalShareholderEquity": "52765000", "totalCurrentLiabilities": "48891000", "cashAndShortTermInvestments": "3245000" }, "cashflow": { "freeCashFlow": "13113000", "dividendsPaid": null, "issuanceOfDebt": "6586000", "issuanceOfStock": null, "repaymentOfDebt": "-12299000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "20570000", "repurchaseOfStock": null, "capitalExpenditures": "-7457000" } }, "revenue": 90141000, "cost_of_revenue": 43151000, "gross_profit": 46990000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9642000, "depreciation_amortisation": 10076000, "ebitda": 4124000, "interest_expense": 11155000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -17401000, "net_income_continuing_ops": null, "net_income_to_common": -17401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3245000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47116000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 270930000, "short_term_debt": 15230000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48891000, "long_term_debt": 151013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 171633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52765000, "shares_outstanding": 60268090, "operating_cash_flow": 20570000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5713000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4124000", "netIncome": "-17401000", "grossProfit": "46990000", "totalRevenue": "90141000", "costOfRevenue": "43151000", "interestExpense": "11155000", "operatingIncome": "-9642000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10076000" }, "balance": { "totalDebt": "171633000", "totalAssets": "270930000", "longTermDebt": "151013000", "shortTermDebt": "15230000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "60268090", "totalCurrentAssets": "47116000", "totalShareholderEquity": "52765000", "totalCurrentLiabilities": "48891000", "cashAndShortTermInvestments": "3245000" }, "cashflow": { "freeCashFlow": "13113000", "dividendsPaid": null, "issuanceOfDebt": "6586000", "issuanceOfStock": null, "repaymentOfDebt": "-12299000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "20570000", "repurchaseOfStock": null, "capitalExpenditures": "-7457000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": 89917000, "cost_of_revenue": 39988000, "gross_profit": 49929000, "ebit": -4644000, "ebitda": 8623000, "pretax_income": null, "tax_provision": null, "net_income": -13116000, "net_income_to_common": -13116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8437000, "total_current_assets": 55946000, "total_assets": 272836000, "short_term_debt": 18729000, "long_term_debt": 150526000, "total_debt": 174688000, "total_liabilities": null, "total_equity": 60408000, "shares_outstanding": 59900804, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14318000, "capital_expenditure": -6976000, "free_cash_flow": 7342000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3482000 }, "complete_fields": { "id": 388540, "ticker_id": 19963, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8623000", "netIncome": "-13116000", "grossProfit": "49929000", "totalRevenue": "89917000", "costOfRevenue": "39988000", "interestExpense": "11543000", "operatingIncome": "-4644000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10904000" }, "balance": { "totalDebt": "174688000", "totalAssets": "272836000", "longTermDebt": "150526000", "shortTermDebt": "18729000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "59900804", "totalCurrentAssets": "55946000", "totalShareholderEquity": "60408000", "totalCurrentLiabilities": "45110000", "cashAndShortTermInvestments": "8437000" }, "cashflow": { "freeCashFlow": "7342000", "dividendsPaid": null, "issuanceOfDebt": "11359000", "issuanceOfStock": null, "repaymentOfDebt": "-7877000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14318000", "repurchaseOfStock": null, "capitalExpenditures": "-6976000" } }, "revenue": 89917000, "cost_of_revenue": 39988000, "gross_profit": 49929000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4644000, "depreciation_amortisation": 10904000, "ebitda": 8623000, "interest_expense": 11543000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13116000, "net_income_continuing_ops": null, "net_income_to_common": -13116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8437000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 55946000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 272836000, "short_term_debt": 18729000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45110000, "long_term_debt": 150526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 174688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 60408000, "shares_outstanding": 59900804, "operating_cash_flow": 14318000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6976000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3482000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8623000", "netIncome": "-13116000", "grossProfit": "49929000", "totalRevenue": "89917000", "costOfRevenue": "39988000", "interestExpense": "11543000", "operatingIncome": "-4644000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10904000" }, "balance": { "totalDebt": "174688000", "totalAssets": "272836000", "longTermDebt": "150526000", "shortTermDebt": "18729000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "59900804", "totalCurrentAssets": "55946000", "totalShareholderEquity": "60408000", "totalCurrentLiabilities": "45110000", "cashAndShortTermInvestments": "8437000" }, "cashflow": { "freeCashFlow": "7342000", "dividendsPaid": null, "issuanceOfDebt": "11359000", "issuanceOfStock": null, "repaymentOfDebt": "-7877000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14318000", "repurchaseOfStock": null, "capitalExpenditures": "-6976000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": 70649000, "cost_of_revenue": 38498000, "gross_profit": 32151000, "ebit": -7586000, "ebitda": 6176000, "pretax_income": null, "tax_provision": null, "net_income": -15684000, "net_income_to_common": -15684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5838000, "total_current_assets": 52421000, "total_assets": 277424000, "short_term_debt": 13407000, "long_term_debt": 160612000, "total_debt": 179143000, "total_liabilities": null, "total_equity": 69767000, "shares_outstanding": 59756740, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7214000, "capital_expenditure": -23284000, "free_cash_flow": -16070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 31276000 }, "complete_fields": { "id": 388542, "ticker_id": 19963, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6176000", "netIncome": "-15684000", "grossProfit": "32151000", "totalRevenue": "70649000", "costOfRevenue": "38498000", "interestExpense": "11434000", "operatingIncome": "-7586000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11044000" }, "balance": { "totalDebt": "179143000", "totalAssets": "277424000", "longTermDebt": "160612000", "shortTermDebt": "13407000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "59756740", "totalCurrentAssets": "52421000", "totalShareholderEquity": "69767000", "totalCurrentLiabilities": "29572000", "cashAndShortTermInvestments": "5838000" }, "cashflow": { "freeCashFlow": "-16070000", "dividendsPaid": null, "issuanceOfDebt": "41210000", "issuanceOfStock": null, "repaymentOfDebt": "-9934000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7214000", "repurchaseOfStock": null, "capitalExpenditures": "-23284000" } }, "revenue": 70649000, "cost_of_revenue": 38498000, "gross_profit": 32151000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7586000, "depreciation_amortisation": 11044000, "ebitda": 6176000, "interest_expense": 11434000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15684000, "net_income_continuing_ops": null, "net_income_to_common": -15684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5838000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 52421000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 277424000, "short_term_debt": 13407000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29572000, "long_term_debt": 160612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 179143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 69767000, "shares_outstanding": 59756740, "operating_cash_flow": 7214000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 31276000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16070000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6176000", "netIncome": "-15684000", "grossProfit": "32151000", "totalRevenue": "70649000", "costOfRevenue": "38498000", "interestExpense": "11434000", "operatingIncome": "-7586000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11044000" }, "balance": { "totalDebt": "179143000", "totalAssets": "277424000", "longTermDebt": "160612000", "shortTermDebt": "13407000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "59756740", "totalCurrentAssets": "52421000", "totalShareholderEquity": "69767000", "totalCurrentLiabilities": "29572000", "cashAndShortTermInvestments": "5838000" }, "cashflow": { "freeCashFlow": "-16070000", "dividendsPaid": null, "issuanceOfDebt": "41210000", "issuanceOfStock": null, "repaymentOfDebt": "-9934000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7214000", "repurchaseOfStock": null, "capitalExpenditures": "-23284000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": 95136000, "cost_of_revenue": 45898000, "gross_profit": 49238000, "ebit": 15295000, "ebitda": 26934000, "pretax_income": null, "tax_provision": null, "net_income": 6309000, "net_income_to_common": 6309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11271000, "total_current_assets": 64547000, "total_assets": 253694000, "short_term_debt": 10929000, "long_term_debt": 134957000, "total_debt": 149512000, "total_liabilities": null, "total_equity": 70672000, "shares_outstanding": 58667203, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2847000, "capital_expenditure": -27576000, "free_cash_flow": -24729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 44937000 }, "complete_fields": { "id": 388543, "ticker_id": 19963, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26934000", "netIncome": "6309000", "grossProfit": "49238000", "totalRevenue": "95136000", "costOfRevenue": "45898000", "interestExpense": "9260000", "operatingIncome": "15295000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8949000" }, "balance": { "totalDebt": "149512000", "totalAssets": "253694000", "longTermDebt": "134957000", "shortTermDebt": "10929000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "58667203", "totalCurrentAssets": "64547000", "totalShareholderEquity": "70672000", "totalCurrentLiabilities": "33539000", "cashAndShortTermInvestments": "11271000" }, "cashflow": { "freeCashFlow": "-24729000", "dividendsPaid": null, "issuanceOfDebt": "51586000", "issuanceOfStock": "0", "repaymentOfDebt": "-6649000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2847000", "repurchaseOfStock": null, "capitalExpenditures": "-27576000" } }, "revenue": 95136000, "cost_of_revenue": 45898000, "gross_profit": 49238000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15295000, "depreciation_amortisation": 8949000, "ebitda": 26934000, "interest_expense": 9260000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6309000, "net_income_continuing_ops": null, "net_income_to_common": 6309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11271000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 64547000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 253694000, "short_term_debt": 10929000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33539000, "long_term_debt": 134957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 149512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 70672000, "shares_outstanding": 58667203, "operating_cash_flow": 2847000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 44937000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -24729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26934000", "netIncome": "6309000", "grossProfit": "49238000", "totalRevenue": "95136000", "costOfRevenue": "45898000", "interestExpense": "9260000", "operatingIncome": "15295000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8949000" }, "balance": { "totalDebt": "149512000", "totalAssets": "253694000", "longTermDebt": "134957000", "shortTermDebt": "10929000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "58667203", "totalCurrentAssets": "64547000", "totalShareholderEquity": "70672000", "totalCurrentLiabilities": "33539000", "cashAndShortTermInvestments": "11271000" }, "cashflow": { "freeCashFlow": "-24729000", "dividendsPaid": null, "issuanceOfDebt": "51586000", "issuanceOfStock": "0", "repaymentOfDebt": "-6649000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2847000", "repurchaseOfStock": null, "capitalExpenditures": "-27576000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7754000, "net_debt_issued": null }, "complete_fields": { "id": 388544, "ticker_id": 19963, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7754000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7754000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7754000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": 18115000, "cost_of_revenue": 8133000, "gross_profit": 9982000, "ebit": -5243000, "ebitda": -3432000, "pretax_income": null, "tax_provision": null, "net_income": -7869000, "net_income_to_common": -7869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3245000, "total_current_assets": 47116000, "total_assets": 270930000, "short_term_debt": 15230000, "long_term_debt": 151013000, "total_debt": 171633000, "total_liabilities": null, "total_equity": 52765000, "shares_outstanding": 60268090, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6232000, "capital_expenditure": -1718000, "free_cash_flow": 4514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2576000 }, "complete_fields": { "id": 388534, "ticker_id": 19963, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3432000", "netIncome": "-7869000", "grossProfit": "9982000", "totalRevenue": "18115000", "costOfRevenue": "8133000", "interestExpense": "2823000", "operatingIncome": "-5243000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1532000" }, "balance": { "totalDebt": "171633000", "totalAssets": "270930000", "longTermDebt": "151013000", "shortTermDebt": "15230000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "60268090", "totalCurrentAssets": "47116000", "totalShareholderEquity": "52765000", "totalCurrentLiabilities": "48891000", "cashAndShortTermInvestments": "3245000" }, "cashflow": { "freeCashFlow": "4514000", "dividendsPaid": null, "issuanceOfDebt": "9000", "issuanceOfStock": null, "repaymentOfDebt": "-2585000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6232000", "repurchaseOfStock": null, "capitalExpenditures": "-1718000" } }, "revenue": 18115000, "cost_of_revenue": 8133000, "gross_profit": 9982000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5243000, "depreciation_amortisation": 1532000, "ebitda": -3432000, "interest_expense": 2823000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7869000, "net_income_continuing_ops": null, "net_income_to_common": -7869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3245000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47116000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 270930000, "short_term_debt": 15230000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48891000, "long_term_debt": 151013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 171633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52765000, "shares_outstanding": 60268090, "operating_cash_flow": 6232000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1718000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2576000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4514000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3432000", "netIncome": "-7869000", "grossProfit": "9982000", "totalRevenue": "18115000", "costOfRevenue": "8133000", "interestExpense": "2823000", "operatingIncome": "-5243000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1532000" }, "balance": { "totalDebt": "171633000", "totalAssets": "270930000", "longTermDebt": "151013000", "shortTermDebt": "15230000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "60268090", "totalCurrentAssets": "47116000", "totalShareholderEquity": "52765000", "totalCurrentLiabilities": "48891000", "cashAndShortTermInvestments": "3245000" }, "cashflow": { "freeCashFlow": "4514000", "dividendsPaid": null, "issuanceOfDebt": "9000", "issuanceOfStock": null, "repaymentOfDebt": "-2585000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6232000", "repurchaseOfStock": null, "capitalExpenditures": "-1718000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": 24270000, "cost_of_revenue": 10958000, "gross_profit": 13312000, "ebit": -2534000, "ebitda": 3146000, "pretax_income": null, "tax_provision": null, "net_income": -2640000, "net_income_to_common": -2640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3779000, "total_current_assets": 48139000, "total_assets": 268312000, "short_term_debt": 14133000, "long_term_debt": 152982000, "total_debt": 172563000, "total_liabilities": null, "total_equity": 55511000, "shares_outstanding": 60168624, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2275000, "capital_expenditure": -1257000, "free_cash_flow": 1018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 938000 }, "complete_fields": { "id": 388536, "ticker_id": 19963, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3146000", "netIncome": "-2640000", "grossProfit": "13312000", "totalRevenue": "24270000", "costOfRevenue": "10958000", "interestExpense": "2240000", "operatingIncome": "-2534000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3388000" }, "balance": { "totalDebt": "172563000", "totalAssets": "268312000", "longTermDebt": "152982000", "shortTermDebt": "14133000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "60168624", "totalCurrentAssets": "48139000", "totalShareholderEquity": "55511000", "totalCurrentLiabilities": "41657000", "cashAndShortTermInvestments": "3779000" }, "cashflow": { "freeCashFlow": "1018000", "dividendsPaid": null, "issuanceOfDebt": "3578000", "issuanceOfStock": null, "repaymentOfDebt": "-2640000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "2275000", "repurchaseOfStock": null, "capitalExpenditures": "-1257000" } }, "revenue": 24270000, "cost_of_revenue": 10958000, "gross_profit": 13312000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2534000, "depreciation_amortisation": 3388000, "ebitda": 3146000, "interest_expense": 2240000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2640000, "net_income_continuing_ops": null, "net_income_to_common": -2640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3779000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 48139000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 268312000, "short_term_debt": 14133000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41657000, "long_term_debt": 152982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 172563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 55511000, "shares_outstanding": 60168624, "operating_cash_flow": 2275000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 938000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3146000", "netIncome": "-2640000", "grossProfit": "13312000", "totalRevenue": "24270000", "costOfRevenue": "10958000", "interestExpense": "2240000", "operatingIncome": "-2534000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3388000" }, "balance": { "totalDebt": "172563000", "totalAssets": "268312000", "longTermDebt": "152982000", "shortTermDebt": "14133000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "60168624", "totalCurrentAssets": "48139000", "totalShareholderEquity": "55511000", "totalCurrentLiabilities": "41657000", "cashAndShortTermInvestments": "3779000" }, "cashflow": { "freeCashFlow": "1018000", "dividendsPaid": null, "issuanceOfDebt": "3578000", "issuanceOfStock": null, "repaymentOfDebt": "-2640000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "2275000", "repurchaseOfStock": null, "capitalExpenditures": "-1257000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": 25707000, "cost_of_revenue": 12850000, "gross_profit": 12857000, "ebit": -1109000, "ebitda": 2990000, "pretax_income": null, "tax_provision": null, "net_income": -3232000, "net_income_to_common": -3232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3878000, "total_current_assets": 48904000, "total_assets": 270172000, "short_term_debt": 14756000, "long_term_debt": 151720000, "total_debt": 172135000, "total_liabilities": null, "total_equity": 57670000, "shares_outstanding": 59946565, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8202000, "capital_expenditure": -1714000, "free_cash_flow": 6488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5955000 }, "complete_fields": { "id": 388537, "ticker_id": 19963, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2990000", "netIncome": "-3232000", "grossProfit": "12857000", "totalRevenue": "25707000", "costOfRevenue": "12850000", "interestExpense": "3183000", "operatingIncome": "-1109000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3284000" }, "balance": { "totalDebt": "172135000", "totalAssets": "270172000", "longTermDebt": "151720000", "shortTermDebt": "14756000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "59946565", "totalCurrentAssets": "48904000", "totalShareholderEquity": "57670000", "totalCurrentLiabilities": "41891000", "cashAndShortTermInvestments": "3878000" }, "cashflow": { "freeCashFlow": "6488000", "dividendsPaid": null, "issuanceOfDebt": "126000", "issuanceOfStock": null, "repaymentOfDebt": "-6081000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "8202000", "repurchaseOfStock": null, "capitalExpenditures": "-1714000" } }, "revenue": 25707000, "cost_of_revenue": 12850000, "gross_profit": 12857000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1109000, "depreciation_amortisation": 3284000, "ebitda": 2990000, "interest_expense": 3183000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3232000, "net_income_continuing_ops": null, "net_income_to_common": -3232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3878000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 48904000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 270172000, "short_term_debt": 14756000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41891000, "long_term_debt": 151720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 172135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 57670000, "shares_outstanding": 59946565, "operating_cash_flow": 8202000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5955000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6488000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2990000", "netIncome": "-3232000", "grossProfit": "12857000", "totalRevenue": "25707000", "costOfRevenue": "12850000", "interestExpense": "3183000", "operatingIncome": "-1109000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3284000" }, "balance": { "totalDebt": "172135000", "totalAssets": "270172000", "longTermDebt": "151720000", "shortTermDebt": "14756000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "59946565", "totalCurrentAssets": "48904000", "totalShareholderEquity": "57670000", "totalCurrentLiabilities": "41891000", "cashAndShortTermInvestments": "3878000" }, "cashflow": { "freeCashFlow": "6488000", "dividendsPaid": null, "issuanceOfDebt": "126000", "issuanceOfStock": null, "repaymentOfDebt": "-6081000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "8202000", "repurchaseOfStock": null, "capitalExpenditures": "-1714000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": 22049000, "cost_of_revenue": 11210000, "gross_profit": 10839000, "ebit": -757000, "ebitda": 1418000, "pretax_income": null, "tax_provision": null, "net_income": -3710000, "net_income_to_common": -3710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7939000, "total_current_assets": 52351000, "total_assets": 272854000, "short_term_debt": 15006000, "long_term_debt": 157316000, "total_debt": 177673000, "total_liabilities": null, "total_equity": 60403000, "shares_outstanding": 59946565, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3860000, "capital_expenditure": -3555000, "free_cash_flow": 305000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1880000 }, "complete_fields": { "id": 388538, "ticker_id": 19963, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1418000", "netIncome": "-3710000", "grossProfit": "10839000", "totalRevenue": "22049000", "costOfRevenue": "11210000", "interestExpense": "2907000", "operatingIncome": "-757000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1872000" }, "balance": { "totalDebt": "177673000", "totalAssets": "272854000", "longTermDebt": "157316000", "shortTermDebt": "15006000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "59946565", "totalCurrentAssets": "52351000", "totalShareholderEquity": "60403000", "totalCurrentLiabilities": "37436000", "cashAndShortTermInvestments": "7939000" }, "cashflow": { "freeCashFlow": "305000", "dividendsPaid": null, "issuanceOfDebt": "2873000", "issuanceOfStock": null, "repaymentOfDebt": "-993000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3860000", "repurchaseOfStock": null, "capitalExpenditures": "-3555000" } }, "revenue": 22049000, "cost_of_revenue": 11210000, "gross_profit": 10839000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -757000, "depreciation_amortisation": 1872000, "ebitda": 1418000, "interest_expense": 2907000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3710000, "net_income_continuing_ops": null, "net_income_to_common": -3710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7939000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 52351000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 272854000, "short_term_debt": 15006000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37436000, "long_term_debt": 157316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 177673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 60403000, "shares_outstanding": 59946565, "operating_cash_flow": 3860000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1880000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 305000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1418000", "netIncome": "-3710000", "grossProfit": "10839000", "totalRevenue": "22049000", "costOfRevenue": "11210000", "interestExpense": "2907000", "operatingIncome": "-757000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1872000" }, "balance": { "totalDebt": "177673000", "totalAssets": "272854000", "longTermDebt": "157316000", "shortTermDebt": "15006000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "59946565", "totalCurrentAssets": "52351000", "totalShareholderEquity": "60403000", "totalCurrentLiabilities": "37436000", "cashAndShortTermInvestments": "7939000" }, "cashflow": { "freeCashFlow": "305000", "dividendsPaid": null, "issuanceOfDebt": "2873000", "issuanceOfStock": null, "repaymentOfDebt": "-993000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3860000", "repurchaseOfStock": null, "capitalExpenditures": "-3555000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": 25776000, "cost_of_revenue": 13272000, "gross_profit": 12504000, "ebit": -3680000, "ebitda": -324000, "pretax_income": null, "tax_provision": null, "net_income": -6116000, "net_income_to_common": -6116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8437000, "total_current_assets": 55946000, "total_assets": 272836000, "short_term_debt": 18729000, "long_term_debt": 150526000, "total_debt": 174688000, "total_liabilities": null, "total_equity": 60408000, "shares_outstanding": 59900804, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6882000, "capital_expenditure": -2861000, "free_cash_flow": 4021000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -569000 }, "complete_fields": { "id": 388539, "ticker_id": 19963, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-324000", "netIncome": "-6116000", "grossProfit": "12504000", "totalRevenue": "25776000", "costOfRevenue": "13272000", "interestExpense": "2685000", "operatingIncome": "-3680000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3418000" }, "balance": { "totalDebt": "174688000", "totalAssets": "272836000", "longTermDebt": "150526000", "shortTermDebt": "18729000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "59900804", "totalCurrentAssets": "55946000", "totalShareholderEquity": "60408000", "totalCurrentLiabilities": "45110000", "cashAndShortTermInvestments": "8437000" }, "cashflow": { "freeCashFlow": "4021000", "dividendsPaid": null, "issuanceOfDebt": "1800000", "issuanceOfStock": null, "repaymentOfDebt": "-2369000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6882000", "repurchaseOfStock": null, "capitalExpenditures": "-2861000" } }, "revenue": 25776000, "cost_of_revenue": 13272000, "gross_profit": 12504000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3680000, "depreciation_amortisation": 3418000, "ebitda": -324000, "interest_expense": 2685000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6116000, "net_income_continuing_ops": null, "net_income_to_common": -6116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8437000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 55946000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 272836000, "short_term_debt": 18729000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45110000, "long_term_debt": 150526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 174688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 60408000, "shares_outstanding": 59900804, "operating_cash_flow": 6882000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -569000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4021000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-324000", "netIncome": "-6116000", "grossProfit": "12504000", "totalRevenue": "25776000", "costOfRevenue": "13272000", "interestExpense": "2685000", "operatingIncome": "-3680000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3418000" }, "balance": { "totalDebt": "174688000", "totalAssets": "272836000", "longTermDebt": "150526000", "shortTermDebt": "18729000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "59900804", "totalCurrentAssets": "55946000", "totalShareholderEquity": "60408000", "totalCurrentLiabilities": "45110000", "cashAndShortTermInvestments": "8437000" }, "cashflow": { "freeCashFlow": "4021000", "dividendsPaid": null, "issuanceOfDebt": "1800000", "issuanceOfStock": null, "repaymentOfDebt": "-2369000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6882000", "repurchaseOfStock": null, "capitalExpenditures": "-2861000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388541, "ticker_id": 19963, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:22.803118+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }